Notes to the consolidated balance sheet

9.1. Intangible assets

€000 Goodwill Concessions,
licences,
Sugar Quota,
similar rights
Total
2010|11
Cost
At 1 March 2010 220,280 98,263 318,543
Currency translation differences 0 275 275
Changes in scope of consolidation 0 1 1
Additions 0 2,443 2,443
Reclassifications 0 2,256 2,256
Disposals (1,057) (11,902) (12,959)
At 28 February 2011 219,223 91,336 310,559
Accumulated amortisation and impairment
At 1 March 2010 0 66,097 66,097
Currency translation differences 0 225 225
Changes in scope of consolidation 0 0 0
Amortisation for the period 0 7,462 7,462
Impairment 0 0 0
Reclassifications 0 0 0
Disposals 0 (11,776) (11,776)
At 28 February 2011 0 62,008 62,008
Carrying amount at 28 February 2011 219,223 29,328 248,551
2009|10
Cost
At 1 March 2009 222,715 96,784 319,499
Currency translation differences 0 810 810
Changes in scope of consolidation (2,573) (67) (2,640)
Additions 138 3,316 3,454
Reclassifications 0 424 424
Disposals 0 (3,004) (3,004)
At 28 February 2010 220,280 98,263 318,543
Accumulated amortisation and impairment
At 1 March 2009 0 59,001 59,001
Currency translation differences 0 498 498
Changes in scope of consolidation 0 (72) (72)
Amortisation for the period 0 6,728 6,728
Impairment 0 2,831 2,831
Reclassifications 0 (9) (9)
Disposals 0 (2,880) (2,880)
At 28 February 2010 0 66,097 66,097
Carrying amount at 28 February 2010 220,280 32,166 252,446
  • The disposals of € 11,902 thousand of non-goodwill intangible assets related primarily to disposals of software (€ 2,733 thousand), production quotas (€ 3,069 thousand) and other intangible assets (€ 6,051 thousand). The goodwill disposal represented a purchase price adjustment.
  • Intangible assets consist largely of goodwill, capitalised in accordance with IFRS 3, that resulted from the acquisition of companies beginning in the 1995|96 financial year. Intangibles also include acquired customer relationships, software, patents and similar rights, as well as non-current prepayments.
  • Of the total carrying amount of goodwill, the Sugar segment accounted for € 21,384 thou- sand (prior year: € 21,384 thousand), the Starch segment for € 2,090 thousand (prior year: € 2,090 thousand) and the Fruit segment for € 195,749 thousand (prior year: € 196,806 thousand).
  • To satisfy the provisions of IFRS 3 in conjunction with IAS 36 and to allow the calculation of any impairment of goodwill, AGRANA has defined its cash-generating units to match its internal reporting structure. The cash-generating units in the AGRANA Group are the Sugar segment, Starch segment and Fruit segment, consistent with the internal management accounting and reporting processes. All goodwill was allocated to cash-generating units.
  • To test for impairment, the carrying amount of each cash-generating unit is measured by allocating to it the corresponding assets and liabilities, inclusive of attributable goodwill and other intan­gible assets. An impairment loss is recognised when the recoverable amount of a cash-generat­ing unit is less than its carrying amount inclusive of goodwill. The recoverable amount is the higher of net realisable value and the present value of future cash flows expected from an asset.
  • In testing for impairment, AGRANA uses a discounted cash flow method to determine the value in use of the cash-generating units. The determination of expected cash flows from each cash-generating unit is based on validated business plans that are approved by Supervisory Board committees and have a planning horizon of five years. Projections beyond a five-year horizon are based on the assumption of a constant, inflation-induced growth rate of 0.75% per year (assumption in the prior year: 0.75%). The weighted average cost of capital (WACC) derived from the AGRANA Group’s capital costs is calculated at 9.6% (prior year: 10.6%) for the Fruit segment, at 8.5% (prior year: 9.6%) for the Starch segment and at 8.1% (prior year: 9.5%) for the Sugar segment.
  • The quality of the forecast data is frequently tested against actual outcomes with the help of variance analysis. The insights gained are then taken into account during the preparation of the next annual plan. Projections of value in use are highly sensitive to assumptions regarding future local market developments and volume trends. Value in use is therefore ascertained both on the basis of experience and of assumptions that are reviewed with experts for the regional markets.
  • Regarding the measurement of value in use of the CGUs, the management of the AGRANA Group is confident that realistic changes in the assumptions for the determination of the recoverable amount of the Group’s CGUs would not lead to an impairment. The excess of the recoverable amount over the carrying amount was € 80 million in the Sugar segment, € 400 million in the Starch segment and € 121 million in the Fruit segment.
  • All goodwill reported in the consolidated financial statements was shown to be free of impairment.
  • Had the WACC been 1 percentage point higher, no goodwill impairment would have had to be recognised in any of the segments.
  • No other intangible assets with indefinite useful lives required recognition at the balance sheet date.
 

9.2. Property, plant and equipment

 
€000 Land, leasehold rights and buildings Technical plant and machinery Other plant, furniture and equipment Assets under construction Total
2010|11
Cost
At 1 March 2010 464,326 979,623 167,000 18,504 1,629,453
Currency translation differences 1,697 2,925 405 (105) 4,922
Changes in scope of consolidation (64) 0 0 0 (64)
Additions 3,228 15,783 7,261 27,144 53,416
Reclassifications 3,333 8,295 1,941 (15,825) (2,256)
Disposals (3,116) (12,631) (4,971) (130) (20,848)
Government grants 0 0 0 0 0
At 28 February 2011 469,404 993,995 171,636 29,588 1,664,623
Accumulated depreciation and impairment
At 1 March 2010 238,751 666,046 126,391 477 1,031,665
Currency translation differences 445 1,981 328 (3) 2,751
Changes in scope of consolidation (42) 0 0 0 (42)
Depreciation for the period 14,002 45,736 10,173 0 69,911
Impairment 808 841 0 160 1,809
Reclassifications (70) 70 0 0 0
Disposals (2,493) (11,648) (4,941) (98) (19,180)
At 28 February 2011 251,401 703,026 131,951 536 1,086,914
Carrying amount at 28 February 2011 218,003 290,969 39,685 29,052 577,709
2009|10
Cost
At 1 March 2009 441,591 945,439 161,778 21,286 1,570,094
Currency translation differences 15,675 22,311 3,058 1,307 42,351
Changes in scope of consolidation (3,928) (2,061) (798) 188 (6,599)
Additions 4,121 17,458 6,087 17,400 45,066
Reclassifications 7,241 9,892 3,745 (21,277) (399)
Disposals (299) (13,132) (6,868) (400) (20,699)
Government grants (75) (284) (2) 0 (361)
At 28 February 2010 464,326 979,623 167,000 18,504 1,629,453
Accumulated depreciation and impairment
At 1 March 2009 222,444 617,605 119,684 495 960,228
Currency translation differences 5,478 13,259 2,110 6 20,853
Changes in scope of consolidation (3,151) (1,881) (650) (36) (5,718)
Depreciation for the period 13,437 46,777 10,608 0 70,822
Impairment 673 3,104 92 186 4,055
Reclassifications 194 (1,410) 1,225 0 9
Disposals (324) (11,408) (6,678) (174) (18,584)
At 28 February 2010 238,751 666,046 126,391 477 1,031,665
Carrying amount at 28 February 2010 225,575 313,577 40,609 18,027 597,788
  • Additions (i. e., purchases) of intangible assets (other than goodwill) and property, plant and equipment:
€000 2010|11 2009|10
Sugar segment 16,031 11,420
Starch segment 8,996 10,836
Fruit segment 30,832 26,126
Total 55,859 48,382
  • The government assistance in the prior year consisted of grants for plant and equipment in the Starch segment in Austria.
  • Currency translation differences are the differences between amounts arising from the translation of the opening balances of foreign Group companies at the exchange rates prevailing at the start and at the end of the reporting period.
  • The AGRANA Group, in addition to operating leases, also employs a small number of finance leases. The movement in property, plant and equipment under finance leases was as follows:
€000 2010|11 2009|10
Cost 300 193
Less accumulated depreciation and impairment (121) (68)
Carrying amount 179 125
  • The use of off-balance sheet property, plant and equipment (under operating leases) gives rise to the following obligations under lease, licence and rental agreements:
€000 2010|11 2009|10
In the subsequent year 2,657 6,353
In years 2 to 5 6,287 6,785
In more than 5 years 603 2,943
  • Expenses for operating leases, licence and rental agreements were € 10,414 thousand (prior year: € 8,913 thousand).
  • The AGRANA Group does not act as a lessor.
 

9.3. Securities, investments in non-consolidated subsidiaries and outside companies, and loan receivables

€000 Investments1 Securities
(non-current)
Total
2010|11
At 1 March 2010 7,027 104,977 112,004
Currency translation differences (2) 9 7
Changes in scope of consolidation 0 0 0
Additions 36 79 115
Impairment (7) 0 (7)
Disposals (902) 0 (902)
Fair value changes under IAS 39 0 (467) (467)
At 28 February 2011 6,152 104,598 110,750
2009|10
At 1 March 2009 2,499 104,492 106,991
Currency translation differences 32 (1) 31
Changes in scope of consolidation 5,566 0 5,566
Additions 333 608 941
Impairment (11) 0 (11)
Reclassifications (25) 0 (25)
Disposals (1,388) (157) (1,545)
Impairment reversal 21 0 21
Fair value changes under IAS 39 0 35 35
At 28 February 2010 7,027 104,977 112,004

1 Investments in non-consolidated subsidiaries and outside companies, and loan receivables.

 

The securities were predominantly securities of Austrian issuers.

 

9.4. Receivables and other assets

€000 2010|11 2009|10
Trade receivables 275,332 229,921
- Of which due after more than 1 year 61 513
Amounts owed by affiliated companies 12,855 11,007
- Of which due after more than 1 year 124 0
Reimbursement receivable under the Sugar regime 8,388 8,269
Receivable under government grants 3,841 3,818
- Of which due after more than 1 year 3,841 3,818
Positive fair value of commodity derivatives (cash flow hedges) 14 778
Receivable for legacy soil reclamation 1,506 1,703
- Of which due after more than 1 year 1,308 1,505
Insurance and damage payments 1,094 986
- Of which due after more than 1 year 1,089 983
Security deposits 40 78
Other assets 35,452 23,823
- Of which due after more than 1 year 7,134 3,446
Financial instruments 338,522 280,383
- Of which due after more than 1 year 13,557 10,265
VAT credits and other tax credits 63,220 43,790
- Of which due after more than 1 year 270 387
Accrued income 5,727 6,516
Prepaid expenses 6,465 16,651
Total 413,934 347,340
- Of which due after more than 1 year 13,827 10,652

Amounts owed by affiliated companies represent open accounts with non-consolidated subsidiaries as well as with the Group’s parent – Südzucker AG – and the parent’s subsidiaries.

The net carrying amount of trade receivables after provision for impairment is determined as follows:

€000 28 Feb 2011 28 Feb 2010
Carrying amount of trade receivables, gross 283,227 237,031
Provisions for impairment of trade receivables (7,895) (7,110)
Carrying amount, net 275,332 229,921

The provision for impairment of trade receivables showed the following movements:

€000 2010|11 2009|10
Provision at 1 March 7,110 9,796
Currency translation adjustments/Other change (10) (863)
Added 2,835 2,243
Used (1,132) (1,996)
Released (908) (2,070)
Provision at 28 February 7,895 7,110

The release of part of the provision resulted in interest income of € 16 thousand (prior year: € 36 thousand).

Receivables are as a rule individually reviewed for their collectability and measured on the basis of estimated future cash flows.

Where advance financing is extended to growers, AGRANA receives liens to secure the credit exposure.

The table below provides information on the credit risks in respect of trade receivables. The maturity profile of trade receivables was as follows:

€000 28 Feb 2011 28 Feb 2010
Trade receivables not past due and
with no impairment provided
207,538 185,595
Trade receivables past due and
with no impairment provided
Up to 30 days 41,113 25,425
31 to 90 days 8,880 7,479
More than 90 days 9,906 4,312
Subtotal of trade receivables
for which no impairment was provided
59,899 37,216
 

9.5. Deferred tax assets

Deferred tax assets were attributable to balance sheet items as follows:

€000 28 Feb 2011 28 Feb 2010
Deferred tax assets
Retirement, termination and long-service benefit obligations 864 1,427
Non-current financial assets (primarily "one-seventh"
write-downs on non-consolidated subsidiaries and
on outside companies)
11,559 11,985
Other provisions and liabilities 4,655 3,795
Carryforwards of unused tax losses 5,471 7,842
Total deferred tax assets 22,549 25,049
Deferred tax assets offset against deferred tax liabilities
relating to the same tax authority
8,451 5,796
Net deferred tax assets 31,000 30,845

Deferred tax liabilities are detailed in 9.12.

 

9.6. Inventories

€000 28 Feb 2011 28 Feb 2010
Raw materials and consumables 159,258 125,322
Finished and unfinished goods 319,456 304,432
Goods purchased for resale 49,527 38,822
Total 528,241 468,576

The carrying amount of those inventories measured at fair value less costs to sell was € 3,532 thousand (prior year: € 10,520 thousand).

Write-downs of € 213 thousand were recognised on inventories (prior year: write-downs of € 1,185 thousand).

 

9.7. Securities

Securities held as current assets had a carrying amount of € 4,411 thousand (prior year: € 3,515 thousand) and consisted mainly of floating rate debt securities held as a liquidity reserve.

 

9.8. Equity

  • The Company had share capital of € 103,210,250 at the balance sheet date, consisting of 14,202,040 ordinary voting bearer shares without par value. All shares were fully paid.
  • The movements in the Group’s equity are presented here.
  • The capital reserves (“share premium and other capital reserves”) consist of share premium (i. e., additional paid-in capital) and of reserves resulting from the reorganisation of companies. The capital reserves remained unchanged in the 2010|11 financial year. Retained earnings consist of the available-for-sale reserve, the cash flow hedge reserve, the effects of consolidation-related foreign currency translation, and accumulated profits/losses.

Disclosures on capital management

A key goal of equity management is the maintenance of sufficient equity resources to safeguard the Company’s continuing existence as a going concern and ensure continuity of dividends. Equity bore the following relationship to total capital:

€000 28 Feb 2011 28 Feb 2010
Total equity 970,694 904,654
Total assets 1,992,202 1,887,915
Equity ratio 48.7% 47.9%

Capital management at AGRANA means the management of equity and of Net debt. By optimis- ing these two measures, the Company seeks to achieve the best possible shareholder returns. In addition to the Equity ratio, the most important control variable is the gearing ratio (Net debt divided by total equity). The total cost of equity and debt capital employed and the risks associated with the different types of capital are continuously monitored.

The sound equity base gives AGRANA strategic flexibility and also demonstrates the Group’s financial stability and independence. In addition to its self-financing ability, AGRANA has access to high, committed credit lines for its overall financing needs.

The approach to capital management was unchanged from the prior year.

 

9.9. Provisions

€000 28 Feb 2011 28 Feb 2010
Provisions for
Retirement benefits 25,565 28,154
Termination benefits 16,392 16,109
Other 52,758 42,665
Total 94,715 86,928
 

a) Provisions for retirement and termination benefit obligations

Provisions for retirement and termination benefits are measured using the projected unit credit method, taking into account future trends on an actuarial basis. For both the retirement and termination benefit obligations, the plans are defined benefit plans.

For the Austrian companies, the following assumptions were made regarding probable future rates of increase in pay and retirement benefits, and the discount rate:

% 28 Feb 2011 28 Feb 2010
Expected rate of wage and salary increases 2.50 2.50
Expected rate of pension increases 2.00 2.00
Discount rate 5.00 5.00

For foreign entities the assumptions are adjusted to reflect local conditions.

The discount rate for retirement benefit obligations is determined by reference to yields of senior fixed income corporate bonds observable in the financial markets at the balance sheet date. For Austria, the biometric basis for the calculations consists of the version of the computation tables by Pagler & Pagler specific to salaried employees (“AVÖ 2008-P-Rechnungsgrundlagen für die Pensionsversicherung”).

The assumptions for the expected rate of return on external plan assets were as follows:

% 28 Feb 2011 28 Feb 2010
Expected rate of return on plan assets Europe: 4.25 5.50
Mexico: 7.60 9.20

The rate of return on the plan assets depends on the strategic portfolio structure of the pension fund.

€ 660 thousand (prior year: € 388 thousand) of contributions are expected to be paid into the plan in the subsequent reporting period.

Over the last five years the present values of the defined benefit obligations changed as follows:

€000 28 Feb 2011 28 Feb 2010 29 Feb 2009 28 Feb 2008 28 Feb 2007
Retirement benefits 34,924 36,462 35,780 35,090 44,378
Termination benefits 21,372 20,867 19,147 17,564 18,906

Historical information on the retirement benefit obligation

€000 28 Feb 2011 28 Feb 2010 29 Feb 2009 28 Feb 2008 28 Feb 2007
Present value of obligation 34,924 36,462 35,780 35,090 44,378
Plan assets 5,640 4,767 3,587 3,550 7,156
Unfunded obligation 29,284 31,695 32,193 31,540 37,222

The provisions showed the following movements:

€000 Retirement benefits Termination benefits
2010|11
Provision in balance sheet at 1 March 2010 28,154 16,109
Current service cost 341 1,078
Interest cost 1,755 998
Expected income from plan assets (278) (2)
Actuarial loss 369 302
Total amount recognised in income statement 2,187 2,376
Changes in scope of consolidation 0 (44)
Benefits paid (4,110) (2,045)
Contributions to plan assets (663) 0
Currency translation differences (3) (4)
Provision in balance sheet at 28 February 2011 25,565 16,392
Unrecognised actuarial loss 3,719 4,957
Fair value of plan assets 5,640 23
Present value of obligation at 28 February 2011 34,924 21,372
2009|10
Provision in balance sheet at 1 March 2009 29,164 16,077
Current service cost 301 973
Interest cost 1,891 1,044
Expected income from plan assets (223) 0
Actuarial loss 1,248 262
Total amount recognised in income statement 3,217 2,279
Changes in scope of consolidation 0 0
Benefits paid (3,473) (2,262)
Contributions to plan assets (736) 0
Currency translation differences (18) 15
Provision in balance sheet at 28 February 2010 28,154 16,109
Unrecognised actuarial loss 3,541 4,758
Fair value of plan assets 4,767 0
Present value of obligation at 28 February 2010 36,462 20,867

The present value of expected future benefits reflects the benefits to which employees are expected to be entitled based on conditions at the balance sheet date. It includes actuarial gains and losses resulting from the differences between expected risks and actual experience. The provision for direct benefit obligations does not take into account actuarial gains and losses within the corridor allowed by IAS 19 of 10% of the actual amount of the defined benefit obligation.

Similar obligations exist, in particular, in foreign Group companies. They are measured on an actuarial basis and by taking into account future cost trends.

Experience adjustments for the difference between actuarial assumptions made and actual plan experience amounted to a loss of € 1,226 thousand.

€000 28 Feb 2011 28 Feb 2010 28 Feb 2009 29 Feb 2008
Experience adjustments (1,226) (1,418) (3,272) (1,239)

The movement in plan assets was as follows:

€000 2010|11 2009|10
Fair value of plan assets at 1 March 4,767 3,587
Currency translation differences 4 10
Actual expenses from plan assets 206 434
Employer contributions to plan assets 663 736
Fair value of plan assets at 28 February 5,640 4,767

The plan assets consist primarily of investments in an external pension fund. The investments within this pension fund consisted of 43% bonds, 29% equities and 28% other assets.

 

b) Other provisions

€000 Recultivation Staff costs
including
long-service
awards
Uncertain
liabilities
Total
2010|11
At 1 March 2010 8,703 11,956 22,006 42,665
Currency translation differences (16) (17) 39 6
Changes in scope of consolidation 0 0 (480) (480)
Used (457) (1,745) (4,981) (7,183)
Released (3,862) (1,538) (9,149) (14,549)
Added 1,117 2,507 28,675 32,299
At 28 February 2011 5,485 11,163 36,110 52,758
- Of which due within 1 year 1,356 4,028 34,403 39,787
2009|10
At 1 March 2009 10,459 13,316 17,313 41,088
Currency translation differences 255 130 239 624
Changes in scope of consolidation 0 59 194 253
Used (574) (3,290) (6,055) (9,919)
Released (1,504) (1,734) (5,805) (9,043)
Added 67 3,475 16,120 19,662
At 28 February 2010 8,703 11,956 22,006 42,665
- Of which due within 1 year 1,906 5,211 21,475 28,592

Of the total other provisions, € 12,971 thousand (prior year: € 14,073 thousand) were classified as non-current liabilities and € 39,787 thousand (prior year: € 28,592 thousand) were current liabilities.

The provision for reclamation comprises recultivation obligations as well as the emptying of landfills and removal of waste residues. The provisions for staff costs also include the provision for long-service awards. The provisions for uncertain liabilities include, among other items, provisions for litigation risks (€ 1,374 thousand), beet transitional storage costs charged by Vereinigung Österreichischer Rübenbauern (the umbrella organisation of Austrian beet farmers) (€ 9,977 thousand), additional payments related to export prices (€ 1,759 thousand), and other risk provisions (€ 8,264 thousand).

 

9.10. Borrowings

 
€000 28 February 2011 Of which due in 28 February 2010 Of which due in
Up to 1 year 1 to 5 years More than 5 years Up to 1 year 1 to 5 years More than 5 years
Bank loans and overdrafts 361,707 254,842 95,968 10,897 455,346 307,132 144,835 3,379
Borrowings from affiliated companies 200,000 40,000 60,000 100,000 100,000 40,000 60,000 0
Lease liabilities 165 26 139 0 115 28 87 0
Borrowings 561,872 294,868 156,107 110,897 555,461 347,160 204,922 3,379
Securities (non-current assets) (104,598) (104,977)
Securities (current assets) (4,411) (3,515)
Cash and cash equivalents (70,427) (70,388)
Net debt 382,436 376,581

Details of bank loans and overdrafts are presented in chapters 10.1. to 10.4..

Bank loans and overdrafts were secured as follows at the balance sheet date:

€000 28 Feb 2011 28 Feb 2010
Mortgage liens 800 1,368
Other liens 21,602 21,602
Total 22,402 22,970

The item “other liens” relates to collateral for an export credit of the same carrying amount.

9.11. Trade and other payables

 
€000 28 February 2011 Of which due in 28 February 2010 Of which due in
Up to 1 year More than 1 year Up to 1 year More than 1 year
Trade payables 218,666 218,666 0 210,075 210,075 0
Amounts owed to affiliated companies 8,864 8,864 0 13,634 13,634 0
Financial other payables 78,062 75,754 2,308 64,935 62,706 2,229
Non-financial other payables 25,335 25,335 0 22,118 22,118 0
- Of which deferred income 7,851 7,851 0 3,911 3,911 0
- Of which 380 380 0 4,622 4,622 0
- Of which other tax 12,740 12,740 0 8,110 8,110 0
- Of which social security 4,364 4,364 0 5,475 5,475 0
Total 330.927 328,619 2,308 310,762 308,533 2,229

Trade payables included obligations to beet growers of € 60,369 thousand (prior year: € 66,671 thousand).

Financial other payables included, among other items, liabilities to employees, payroll liabilities, and liabilities from derivatives.

9.12. Deferred tax liabilities

Deferred tax liabilities were attributable to balance sheet items as follows:

€000 28 Feb 2011 28 Feb 2010
Deferred tax liabilities
Non-current assets 3,844 4,113
Inventories and receivables 604 2,528
Untaxed reserves in separate financial statements 6,189 6,932
Total deferred tax liabilities 10,637 13,573
Deferred tax assets offset against deferred tax liabilities
relating to the same tax authority
8,451 5,796
Net deferred tax liabilities 19,088 19,369

Deferred tax assets are detailed under 9.5.